Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Promotora y Operadora de Infraestructura, S. A. B. de C. V. (PINFRA.MX)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$7,446.47 - $8,773.20$8,221.77
Multi-Stage$5,450.37 - $5,982.66$5,711.54
Blended Fair Value$6,966.66
Current Price$249.84
Upside2,688.45%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%5.345.348.015.345.345.345.342.141.070.00
YoY Growth--0.00%-33.33%50.00%0.00%0.00%0.00%150.00%100.00%0.00%0.00%
Dividend Yield--2.58%3.01%4.45%3.39%3.42%3.36%2.73%1.19%0.53%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)16,513.81
(-) Cash Dividends Paid (M)2,000.00
(=) Cash Retained (M)14,513.81
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,302.762,064.231,238.54
Cash Retained (M)14,513.8114,513.8114,513.81
(-) Cash Required (M)-3,302.76-2,064.23-1,238.54
(=) Excess Retained (M)11,211.0512,449.5913,275.28
(/) Shares Outstanding (M)374.34374.34374.34
(=) Excess Retained per Share29.9533.2635.46
LTM Dividend per Share5.345.345.34
(+) Excess Retained per Share29.9533.2635.46
(=) Adjusted Dividend35.2938.6040.81
WACC / Discount Rate0.73%0.73%0.73%
Growth Rate5.50%6.50%7.50%
Fair Value$7,446.47$8,221.77$8,773.20
Upside / Downside2,880.49%3,190.81%3,411.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)16,513.8117,587.2118,730.3819,947.8521,244.4622,625.3523,304.12
Payout Ratio12.11%27.69%43.27%58.84%74.42%90.00%92.50%
Projected Dividends (M)2,000.004,869.708,104.0111,738.2015,810.6020,362.8221,556.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.73%0.73%0.73%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)4,789.074,834.474,879.86
Year 2 PV (M)7,837.887,987.178,137.87
Year 3 PV (M)11,164.7711,485.2711,811.84
Year 4 PV (M)14,789.2415,358.0015,943.00
Year 5 PV (M)18,732.0319,636.7920,576.19
PV of Terminal Value (M)1,982,993.572,078,772.902,178,217.93
Equity Value (M)2,040,306.562,138,074.602,239,566.69
Shares Outstanding (M)374.34374.34374.34
Fair Value$5,450.37$5,711.54$5,982.66
Upside / Downside2,081.54%2,186.08%2,294.60%

High-Yield Dividend Screener

« Prev Page 49 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
064960.KSSNT Motiv Co., Ltd.3.32%$1,136.7332.23%
0RNT.LBrødrene A & O Johansen A/S3.32%$3.0743.48%
603676.SSTibet Weixinkang Medicine Co., Ltd.3.32%$0.3567.92%
6791.TWOTaiwan Auto-Design Co.3.32%$3.4985.79%
9432.TNTT, Inc.3.32%$5.2441.63%
AJBU.SIKeppel DC REIT3.32%$0.0751.19%
MFF.AXMFF Capital Investments Limited3.32%$0.166.10%
VZN.SWVZ Holding AG3.32%$4.9645.59%
6438.TWSymtek Automation Asia Co., Ltd.3.31%$4.6960.82%
8272.TWOChanging Information Technology Inc.3.31%$2.5960.59%
ALDEL.PADelfingen Industry S.A.3.31%$1.1538.10%
GJF.OLGjensidige Forsikring ASA3.31%$10.0077.33%
001560.KSCheil Grinding Wheel Ind. Co., Ltd.3.30%$321.6715.39%
002895.SZGuizhou Chanhen Chemical Corporation3.30%$1.2157.70%
0GWB.ILL E Lundbergföretagen AB (publ)3.30%$16.7254.63%
2441.TWGreatek Electronics Inc.3.30%$2.9871.42%
MAVI.ISMavi Giyim Sanayi ve Ticaret A.S.3.30%$1.4153.21%
MTSA3.SAMETISA Metalúrgica Timboense S.A.3.30%$2.5153.64%
3475.TGood Com Asset Co., Ltd.3.29%$41.3153.09%
ARCOArcos Dorados Holdings Inc.3.29%$0.2420.61%
GLINT.LSGlintt - Global Intelligent Technologies, S.A.3.29%$0.0463.67%
LABB.MXGenomma Lab Internacional, S.A.B. de C.V.3.29%$0.5928.90%
009770.KSSam Jung Pulp Co.,Ltd.3.28%$1,000.1513.81%
3050.SRSouthern Province Cement Company3.28%$0.7453.26%
603075.SSHangzhou Heatwell Electric Heating Technology Co., Ltd.3.28%$0.7290.17%
6741.TNippon Signal Co., Ltd.3.28%$42.9832.43%
000088.SZShenzhen Yan Tian Port Holdings Co.,Ltd.3.27%$0.1553.36%
002648.SZSatellite Chemical Co.,Ltd.3.27%$0.5831.65%
005750.KSDaelim B&Co Co.,Ltd.3.27%$152.6038.32%
011760.KSHyundai Corporation3.27%$700.0011.11%
2248.TWOShining Victory Motor Electronic Co., Ltd.3.27%$1.6118.34%
4021.TNissan Chemical Corporation3.27%$175.2852.54%
603439.SSGuiZhou SanLi Pharmaceutical Co.,Ltd3.27%$0.3895.76%
7942.TJSP Corporation3.27%$79.9839.18%
BRIT3.SABrisanet Participações S.A.3.27%$0.0982.21%
IAF-PI.TOiA Financial Corporation Inc.3.27%$0.8225.22%
ORS.MIOrsero S.p.A.3.27%$0.6133.02%
PEHN.SWPrivate Equity Holding AG3.27%$2.0817.62%
4471.TSanyo Chemical Industries Ltd.3.26%$169.9727.59%
5315.TWOUnited Radiant Technology Corporation3.26%$0.8049.66%
603558.SSZhejiang Jasan Holding Group Co., Ltd.3.26%$0.3734.35%
7744.TNoritsu Koki Co., Ltd.3.26%$60.5454.32%
MYTIL.ATMetlen Energy & Metals S.A.3.26%$1.7219.73%
TCW.TOTrican Well Service Ltd.3.26%$0.2035.68%
001040.KSCJ Corporation3.25%$5,626.0348.88%
002507.SZChongqing Fuling Zhacai Group Co., Ltd.3.25%$0.4260.46%
016740.KSDUAL Co., Ltd.3.25%$123.0716.96%
131090.KQSecuve Co., Ltd.3.25%$125.0032.25%
300729.SZLoctek Ergonomic Technology Corp.3.25%$0.4463.17%
300881.SZShengtak New Material Co., Ltd3.25%$1.1065.22%